[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -82.58%
YoY- -71.28%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,841,590 1,311,123 935,437 450,793 2,048,660 1,484,399 1,072,050 43.38%
PBT 13,415 22,629 20,955 8,092 43,501 38,964 36,369 -48.53%
Tax -11,471 -6,083 -5,758 -3,404 -16,598 -11,053 -10,416 6.63%
NP 1,944 16,546 15,197 4,688 26,903 27,911 25,953 -82.20%
-
NP to SH 1,952 16,549 15,198 4,689 26,916 27,922 25,961 -82.15%
-
Tax Rate 85.51% 26.88% 27.48% 42.07% 38.16% 28.37% 28.64% -
Total Cost 1,839,646 1,294,577 920,240 446,105 2,021,757 1,456,488 1,046,097 45.64%
-
Net Worth 390,153 402,099 401,857 394,427 387,426 389,402 387,702 0.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 390,153 402,099 401,857 394,427 387,426 389,402 387,702 0.42%
NOSH 68,447 68,384 68,459 68,955 68,571 68,436 68,498 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.11% 1.26% 1.62% 1.04% 1.31% 1.88% 2.42% -
ROE 0.50% 4.12% 3.78% 1.19% 6.95% 7.17% 6.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,690.50 1,917.29 1,366.41 653.74 2,987.64 2,169.02 1,565.07 43.45%
EPS 2.80 24.20 22.20 6.80 39.30 40.80 37.90 -82.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.70 5.88 5.87 5.72 5.65 5.69 5.66 0.47%
Adjusted Per Share Value based on latest NOSH - 68,955
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,686.33 1,912.54 1,364.52 657.57 2,988.39 2,165.30 1,563.80 43.38%
EPS 2.85 24.14 22.17 6.84 39.26 40.73 37.87 -82.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6912 5.8654 5.8619 5.7535 5.6514 5.6802 5.6554 0.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.60 2.59 3.10 3.28 2.73 2.81 2.95 -
P/RPS 0.10 0.14 0.23 0.50 0.09 0.13 0.19 -34.78%
P/EPS 91.17 10.70 13.96 48.24 6.95 6.89 7.78 415.14%
EY 1.10 9.34 7.16 2.07 14.38 14.52 12.85 -80.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.53 0.57 0.48 0.49 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 26/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 3.33 2.60 3.36 2.69 3.22 2.90 3.10 -
P/RPS 0.12 0.14 0.25 0.41 0.11 0.13 0.20 -28.84%
P/EPS 116.77 10.74 15.14 39.56 8.20 7.11 8.18 487.51%
EY 0.86 9.31 6.61 2.53 12.19 14.07 12.23 -82.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.57 0.47 0.57 0.51 0.55 3.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment